Lot 26 Giants Tomb Island, Tiny

$1,250,000
Lot 26 Giants Tomb Island

$1,250,000

New
18d
DetachedBungalow

Lot 26 Giants Tomb Island, Tiny

Total Monthly Obligation $5,441

Beds
3
Baths
2
Park
0
Sqft
1100-1500
DOM
18d
Score
15
Yield
2.2%
Cash on Cash
-12.0%
Cap Rate
2.0%
5Y IRR
6.2%
10Y IRR
7.3%
Property Type-Detached
MLS® Number-S13868136
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-135 × 303 ft
Listed on site-Oct 5, 2026
Style-Bungalow
Building Type-Detached
Age-New
Taxes-$287.17 (2026)
Parking-None
Basement-Crawl Space
Heating-Baseboard (Wood)
Brokerage-Royal LePage Locations North
Cooling-None
Laundry-No
Fireplace-Living Room
Pool-None
Facing-West
Exterior-Wood
Roof-Metal
Foundation-Concrete Block
Sewer-Septic
Possession-Flexible
Neighbourhood-Rural Tiny
Title-Residential Freehold

No agent assigned

**Luxury Off-Grid Living: A Modern Masterpiece on Giant's Tomb Island** Discover the pinnacle of island exclusivity on the protected leeward side of Giant's Tomb Island. This TO BE BUILT 1,470 sq. ft. contemporary cottage offers a rare opportunity to own a sustainable sanctuary in southern Georgian Bay, adjacent to the pristine wilderness of Awenda Provincial Park. The "Shed Roof", one of two designs, is a triumph of modern aesthetics and functional island living. A full-height glazing wall spans the lake-facing façade, capturing uninterrupted, panoramic views of the bay's turquoise waters. The home is engineered for a seamless indoor-outdoor lifestyle, featuring a true beachfront walkout design that leads from the living space directly to a full-width deck and your own private shoreline. At the heart of the home is an expansive open-concept Great Room, perfectly designed for entertaining. The chef-Inspired kitchen features a central social island and a walk-in pantry for effortless storage. A private primary bedroom suite is a secluded retreat situated in the right wing, ensuring maximum privacy from guest areas. Two other well-proportioned bedrooms in the left wing share a full bath. A centrally located den serves as the perfect home office or overflow sleeping area. Embrace off-grid independence and self-sufficiency with a state-of-the-art rooftop solar power system, complete with an inverter and battery storage. This smart-home-ready build includes high-performance energy-efficient glazing, a modern septic system, and fully pressurized domestic water systems, ensuring luxury comfort in a remote setting. The Ultimate Georgian Bay Retreat. Experience the rugged beauty of granite boulders and crystal-clear water from a home designed to blend into the natural environment. Pick one of three lots and customize your vision of island luxury. **All home imagery is conceptual**

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$1,000,000
Land Transfer Taxes$21,475
Legal Fees (Est.)
$
Total cash required for closing$272,975

Total Monthly Obligation

$5,441/mo
Mortgage $5,042
Monthly Loss $4,114
Principal$1,327
Interest$3,715
Property Tax$24
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.1%0
5-Year IRR
3.7%8
10-Year IRR
5.7%
Returns Index
5.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$27,600/yr
NOI
$20,053/yr
Net Cash Flow
-$3,371/mo
Cash Margin
-146.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.332
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
16.1/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near Lot 26 Giants Tomb Island

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.